| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 646.10K | 976.90K | 50.80K | 2.16M | 521.60K | |
| Cash Equivalents | | | 12.20K | 12.20K | 13.00K | N/A | N/A | |
| Receivables | | | 79.80K | 272.90K | 252.80K | 455.00K | 89.40K | |
| Other Current Assets | | | 28.80K | 48.30K | 19.70K | 36.00K | 800.00 | |
| Total Current Assets | | | 766.80K | 1.31M | 336.30K | 2.65M | 522.40K | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 2.59M | 2.53M | 2.50M | 1.00M | 904.50K | |
| Other Non-Current Assets | | | 17.00K | 10.00K | 10.00K | 5.00K | N/A | |
| Total Non-Current Assets | | | 2.61M | 2.54M | 2.51M | 1.01M | 0.00 | |
| |
| TOTAL ASSETS | | | 3.37M | 3.85M | 2.84M | 3.66M | 522.40K | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 1.13M | 1.13M | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | N/A | N/A | 0.00 | 13.70K | 16.10K | |
| Accounts Payable | | | 433.70K | 436.00K | 590.90K | 738.40K | 32.20K | |
| Other Current Liabilities | | | 169.80K | 0.00 | 104.80K | 84.40K | 500.00K | |
| Total Current Liabilities | | | 1.74M | 1.57M | 695.80K | 836.50K | 32.20K | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Total Non-Current Liabilities | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| |
| TOTAL LIABILITIES | | | 1.74M | 1.57M | 695.80K | 836.50K | 32.20K | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -19.51M | -17.01M | -12.47M | -9.41M | -180.90K | |
| Additional Paid In Capital | | | N/A | N/A | N/A | N/A | 19.80K | |
| Common Shares | | | 21.15M | 19.29M | 14.62M | 12.23M | 651.30K | |
| Other Shareholders' Equity | | | N/A | N/A | N/A | 0.00 | 5.00K | |
| Shares Outstanding | | | 233.55M | 191.94M | 89.94M | 59.74M | 7.01M | |
| Tangible Book Value per Share | | | 0.01 | 0.01 | 0.02 | 0.05 | 0.07 | |
| Total Shareholders' Equity | | | 1.64M | 2.28M | 2.15M | 2.82M | 490.20K | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 3.37M | 3.85M | 2.84M | 3.66M | 522.40K | |
| |
| Statistics | |
|---|
| Current Ratio | | | 0.44 | 0.84 | 0.48 | 3.17 | 16.22 | |
| Return On Assets (ROA) | | | -74.27% | -153.85% | -108.03% | -133.21% | -12.96% | |
| Return On Equity (ROE) | | | -152.95% | -259.58% | -143.02% | -172.65% | -13.81% | |